Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.89% first-year return on $43,368 initial cash invested.
12.89%
Cash On Cash
12.01%
Cap Rate
1.81
DSCR
$1,896
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $1,430 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,368
Downpayment
20%
$24,160
Closing costs
1%
$1,208
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$1,430
Mortgage P&I
35%
$667
Property Taxes
3%
$62
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209